goeasy Ltd.
TSX:GSY.TO
167.1 (CAD) • At close February 4, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 383.195 | 377.795 | 357.114 | 338.112 | 321.732 | 302.928 | 287.297 | 273.326 | 262.216 | 251.652 | 232.142 | 234.43 | 219.762 | 202.356 | 170.174 | 173.219 | 161.824 | 150.677 | 167.202 | 165.536 | 156.133 | 147.854 | 139.86 | 138.16 | 129.911 | 123.343 | 114.777 | 108.586 | 103.71 | 98.215 | 94.713 | 91.294 | 87.788 | 86.098 | 82.325 | 82.875 | 77.983 | 72.89 | 70.525 | 70.042 | 65.528 | 63.246 | 60.334 | 57.796 | 54.866 | 53.763 | 52.389 | 51.694 | 49.289 | 48.903 | 49.787 | 49.292 | 46.566 | 46.264 | 46.203 | 47.256 | 44.629 | 45.464 | 44.293 | 43.944 | 42.455 | 43.455 | 43.874 | 44.052 | 38.862 | 39.773 | 39.806 | 38.801 | 35.52 | 35.017 | 34.337 | 31.871 | 30.16 | 29.005 | 28.53 | 27.639 | 25.656 | 25.826 | 23.991 | 23.914 | 22.036 | 21.618 | 20.885 | 20.664 | 19.473 | 19.309 | 19.272 | 18.914 | 17.703 | 18.002 | 17.818 | 17.72 | 16.54 | 16.629 | 16.87 | 16.343 | 16.535 | 16.81 | 17.572 | 26.1 | 16 | 16.8 | 16.2 | 18 | 18.3 | 19.5 | 19.6 | 19.1 | 15.9 | 13.1 | 13.9 | 13.2 | 9.3 | 13.4 | 12.9 | 12.2 | 8 | 8 | 7.8 | 4.3 |
Cost of Revenue
| 111.663 | 117.538 | 25.58 | 111.999 | 98.203 | 95.462 | 64.737 | 56.702 | 57.395 | 55.332 | 54.01 | 48.842 | 53.926 | 55.255 | 46.664 | 45.215 | 46.986 | 45.269 | 42.99 | 42.835 | 40.657 | 40.489 | 38.93 | 47.398 | 50.134 | 49.37 | 47.188 | 53.123 | 42.895 | 41.899 | 39.828 | 38.934 | 38.512 | 39.173 | 38.38 | 38.212 | 37.106 | 35.994 | 35.59 | 36.258 | 33.771 | 33.362 | 31.667 | 30.058 | 29.806 | 30.299 | 29.007 | 28.661 | 28.706 | 28.145 | 29.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 2.9 | 5.3 | 5.4 | 3 | 2.8 | 2.8 | 2.9 | 2.9 | 2.6 | 2 | 1.8 | 1.6 | 1.1 | 1.4 | 1.4 | 1.3 | -1.5 | 1.9 | 2.1 | 1.3 |
Gross Profit
| 271.532 | 260.257 | 331.534 | 226.113 | 223.529 | 207.466 | 222.56 | 216.624 | 204.821 | 196.32 | 178.132 | 185.588 | 165.836 | 147.101 | 123.51 | 128.004 | 114.838 | 105.408 | 124.212 | 122.701 | 115.476 | 107.365 | 100.93 | 90.762 | 79.777 | 73.973 | 67.589 | 55.463 | 60.815 | 56.316 | 54.885 | 52.36 | 49.276 | 46.925 | 43.945 | 44.663 | 40.877 | 36.896 | 34.935 | 33.784 | 31.757 | 29.884 | 28.667 | 27.738 | 25.06 | 23.464 | 23.382 | 23.033 | 20.583 | 20.758 | 20.762 | 49.292 | 46.566 | 46.264 | 46.203 | 47.256 | 44.629 | 45.464 | 44.293 | 43.944 | 42.455 | 43.455 | 43.874 | 44.052 | 38.862 | 39.773 | 39.806 | 38.801 | 35.52 | 35.017 | 34.337 | 31.871 | 30.16 | 29.005 | 28.53 | 27.639 | 25.656 | 25.826 | 23.991 | 23.914 | 22.036 | 21.618 | 20.885 | 20.664 | 19.473 | 19.309 | 19.272 | 18.914 | 17.703 | 18.002 | 17.818 | 17.72 | 16.54 | 16.629 | 16.87 | 16.343 | 16.535 | 16.81 | 17.572 | 23.1 | 13.1 | 11.5 | 10.8 | 15 | 15.5 | 16.7 | 16.7 | 16.2 | 13.3 | 11.1 | 12.1 | 11.6 | 8.2 | 12 | 11.5 | 10.9 | 9.5 | 6.1 | 5.7 | 3 |
Gross Profit Ratio
| 0.709 | 0.689 | 0.928 | 0.669 | 0.695 | 0.685 | 0.775 | 0.793 | 0.781 | 0.78 | 0.767 | 0.792 | 0.755 | 0.727 | 0.726 | 0.739 | 0.71 | 0.7 | 0.743 | 0.741 | 0.74 | 0.726 | 0.722 | 0.657 | 0.614 | 0.6 | 0.589 | 0.511 | 0.586 | 0.573 | 0.579 | 0.574 | 0.561 | 0.545 | 0.534 | 0.539 | 0.524 | 0.506 | 0.495 | 0.482 | 0.485 | 0.473 | 0.475 | 0.48 | 0.457 | 0.436 | 0.446 | 0.446 | 0.418 | 0.424 | 0.417 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.885 | 0.819 | 0.685 | 0.667 | 0.833 | 0.847 | 0.856 | 0.852 | 0.848 | 0.836 | 0.847 | 0.871 | 0.879 | 0.882 | 0.896 | 0.891 | 0.893 | 1.188 | 0.763 | 0.731 | 0.698 |
Reseach & Development Expenses
| 0 | 0 | 8.34 | 7.41 | 7.244 | 6.459 | 7.289 | 7.489 | 5.274 | 5.46 | 5.24 | 5.312 | 4.9 | 4.017 | 3.804 | 3.692 | 3.817 | 3.313 | 3.369 | 3.222 | 3.314 | 3.019 | 2.738 | 2.826 | 2.66 | 2.666 | 2.966 | 10.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 18.932 | 19.496 | 17.918 | 17.357 | 16.602 | 15.829 | 16.957 | 16.516 | 14.181 | 14.134 | 13.919 | 14.426 | 13.011 | 11.671 | 11.414 | 11.055 | 11.174 | 10.889 | 11.149 | 11.564 | 10.152 | 10.231 | 9.605 | 21.68 | 10.355 | 10.403 | 10.181 | 9.659 | 10.116 | 9.57 | 9.378 | 9.514 | 14.776 | 9.222 | 8.986 | 9.11 | 9.004 | 8.928 | 9.256 | 16.142 | 8.176 | 8.707 | 8.47 | 9.826 | 9.11 | 8.737 | 9.35 | 10.635 | 8.141 | 8.317 | 8.444 | 30.739 | 23.442 | 23.41 | 23.028 | 29.431 | 27.889 | 26.783 | 25.51 | 26.671 | 27.437 | 25.62 | 25.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 6.768 | 9.166 | 7.774 | 8.305 | 6.476 | 8.992 | 7.247 | 7.942 | 7.234 | 9.383 | 9.51 | 9.578 | 7.751 | 7.172 | 5.892 | 8.591 | 7.377 | 4.504 | 6.314 | 7.488 | 6.425 | 6.936 | 5.85 | 6.203 | 3.352 | 5.661 | 3.929 | 6.356 | 3.93 | 5.964 | 3.9 | 4.242 | 2.595 | 4.135 | 2.485 | 2.62 | 2.754 | 2.728 | 2.587 | 2.579 | 3.174 | 1.707 | 1.629 | 1.841 | 1.655 | 2.108 | 1.775 | 1.899 | 1.702 | 2.303 | 1.853 | 1.615 | 1.748 | 1.872 | 1.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 25.7 | 28.662 | 25.692 | 25.662 | 23.078 | 24.821 | 24.204 | 24.458 | 21.415 | 23.517 | 23.429 | 24.004 | 20.762 | 18.843 | 17.306 | 19.646 | 18.551 | 15.393 | 17.463 | 19.052 | 16.577 | 17.167 | 15.455 | 27.883 | 13.707 | 16.064 | 14.11 | 16.015 | 14.046 | 15.534 | 13.278 | 13.756 | 17.371 | 13.357 | 11.471 | 11.73 | 11.758 | 11.656 | 11.843 | 18.721 | 11.35 | 10.414 | 10.099 | 11.667 | 10.765 | 10.845 | 11.125 | 12.534 | 9.843 | 10.62 | 10.297 | 32.354 | 25.19 | 25.282 | 24.622 | 29.431 | 27.889 | 26.783 | 25.51 | 26.671 | 27.437 | 25.62 | 25.327 | 25.532 | 22.985 | 23.066 | 21.668 | 21.34 | 19.727 | 19.942 | 18.891 | 18.08 | 16.175 | 16.621 | 15.732 | 15.884 | 14.226 | 14.327 | 13.649 | 13.712 | 12.345 | 12.686 | 11.947 | 11.724 | 10.854 | 11.438 | 11.457 | 11.231 | 10.401 | 10.561 | 10.551 | 10.869 | 9.978 | 10.284 | 10.281 | 10.733 | 10.126 | 11.599 | 10.469 | 7.9 | 7 | 4.6 | 5 | 8 | 6.9 | 7.6 | 7.4 | 7.7 | 9 | 7.1 | 6.2 | 5.4 | 1.6 | 5.7 | 5.3 | 5.1 | 5.4 | 1.9 | 1.8 | 1 |
Other Expenses
| 86.151 | 27.613 | -197.024 | 1.31 | 4.148 | 2.33 | 25.46 | 22.139 | 23.663 | 22.913 | 24.17 | 26.829 | 23.219 | -4.086 | 87.372 | 14.8 | 13.948 | 13.435 | 16.176 | 13.005 | 11.183 | 11.164 | 10.136 | 1.858 | 13.212 | 13.162 | 12.888 | 12.378 | 11.617 | 10.889 | 12.361 | 10.507 | 10.147 | 3 | 9.707 | 8.767 | 8.877 | 8.626 | 7.96 | 0.458 | 7.821 | 7.27 | 7.654 | 4.892 | 5.073 | 5.267 | 5.274 | 4.247 | 4.502 | 4.253 | 4.626 | 22.996 | 14.326 | 13.7 | 14.527 | 14.807 | 14.053 | 13.722 | 14.59 | 14.939 | 14.71 | 14.452 | 14.179 | 15.135 | 13.009 | 12.785 | 12.392 | 12.248 | 10.896 | 10.331 | 9.801 | 9.613 | 9.559 | 9.361 | 8.927 | 8.756 | 7.639 | 8.036 | 7.584 | 7.456 | 6.754 | 6.723 | 6.442 | 6.527 | 6.324 | 6.678 | 6.18 | 6.179 | 5.919 | 5.985 | 5.879 | 5.893 | 5.644 | 5.669 | 5.804 | 6.222 | 6.403 | 1.656 | 6.244 | 7.8 | 7.9 | 7.6 | 6.9 | 5.3 | 7 | 7.2 | 7.8 | 7 | 16.9 | 5.4 | 4.9 | 4.9 | 3.9 | 4.3 | 4.7 | 4.1 | 2.9 | 3.1 | 3.2 | 1.7 |
Operating Expenses
| 111.851 | 56.275 | 197.024 | 51.776 | 47.329 | 48.691 | 49.664 | 46.597 | 45.078 | 46.43 | 47.599 | 50.833 | 42.736 | 44.746 | 32.319 | 34.446 | 32.499 | 28.828 | 33.639 | 35.279 | 31.074 | 31.35 | 28.329 | 29.741 | 26.919 | 29.226 | 26.998 | 28.393 | 25.663 | 26.423 | 25.639 | 24.263 | 27.518 | 23.055 | 21.178 | 20.497 | 20.635 | 20.282 | 19.803 | 19.179 | 19.171 | 17.684 | 17.753 | 16.559 | 15.838 | 16.112 | 16.399 | 16.781 | 14.345 | 14.873 | 14.923 | 55.35 | 39.516 | 38.982 | 39.149 | 44.238 | 41.942 | 40.505 | 40.1 | 41.61 | 42.147 | 40.072 | 39.506 | 40.667 | 35.994 | 35.851 | 34.06 | 33.588 | 30.623 | 30.273 | 28.692 | 27.693 | 25.734 | 25.982 | 24.659 | 24.64 | 21.865 | 22.363 | 21.233 | 21.168 | 19.099 | 19.409 | 18.389 | 18.251 | 17.178 | 18.116 | 17.637 | 17.41 | 16.32 | 16.546 | 16.43 | 16.762 | 15.622 | 15.953 | 16.085 | 16.955 | 16.529 | 17.915 | 16.713 | 15.7 | 14.9 | 12.2 | 11.9 | 13.3 | 13.9 | 14.8 | 15.2 | 14.7 | 25.9 | 12.5 | 11.1 | 10.3 | 5.5 | 10 | 10 | 9.2 | 8.3 | 5 | 5 | 2.7 |
Operating Income
| 159.681 | 147.21 | 134.51 | 137.237 | 126.563 | 110.651 | 175.613 | 165.053 | 161.578 | 143.324 | 130.642 | 79.629 | 81.352 | 56.09 | 63.932 | 61.277 | 56.946 | 53.994 | 44.219 | 46.483 | 42.569 | 40.931 | 38.81 | 35.106 | 32.885 | 26.802 | 24.924 | 24.45 | 23.924 | 18.606 | 20.413 | 17.175 | 12.444 | 18.144 | 14.753 | 14.991 | 12.872 | 10.414 | 9.775 | 11.542 | 7.408 | 7.67 | 7.973 | 7.509 | 6.948 | 5.425 | 5.083 | 5.79 | 4.292 | 3.421 | 4.206 | 4.2 | 3.348 | 3.877 | 3.842 | 0.59 | 2.687 | 4.631 | 3.88 | 2.334 | 0.308 | 3.383 | 4.368 | 3.385 | 2.868 | 3.922 | 5.746 | 5.213 | 4.897 | 4.744 | 5.645 | 4.178 | 4.426 | 3.023 | 3.871 | 2.999 | 3.791 | 3.463 | 2.758 | 2.746 | 2.937 | 2.209 | 2.496 | 2.413 | 2.295 | 1.193 | 1.635 | 1.504 | 1.383 | 1.456 | 1.388 | 0.958 | 0.918 | 0.676 | 0.785 | -0.612 | 0.006 | -4.483 | 0.859 | 7.4 | -1.8 | -0.7 | -1.1 | 1.7 | 1.6 | 1.9 | 1.5 | 1.5 | -12.6 | -1.4 | 1 | 1.3 | 2.7 | 2 | 1.5 | 1.7 | 1.2 | 1.1 | 0.7 | 0.3 |
Operating Income Ratio
| 0.417 | 0.39 | 0.377 | 0.406 | 0.393 | 0.365 | 0.611 | 0.604 | 0.616 | 0.57 | 0.563 | 0.34 | 0.37 | 0.277 | 0.376 | 0.354 | 0.352 | 0.358 | 0.264 | 0.281 | 0.273 | 0.277 | 0.277 | 0.254 | 0.253 | 0.217 | 0.217 | 0.225 | 0.231 | 0.189 | 0.216 | 0.188 | 0.142 | 0.211 | 0.179 | 0.181 | 0.165 | 0.143 | 0.139 | 0.165 | 0.113 | 0.121 | 0.132 | 0.13 | 0.127 | 0.101 | 0.097 | 0.112 | 0.087 | 0.07 | 0.084 | 0.085 | 0.072 | 0.084 | 0.083 | 0.012 | 0.06 | 0.102 | 0.088 | 0.053 | 0.007 | 0.078 | 0.1 | 0.077 | 0.074 | 0.099 | 0.144 | 0.134 | 0.138 | 0.135 | 0.164 | 0.131 | 0.147 | 0.104 | 0.136 | 0.109 | 0.148 | 0.134 | 0.115 | 0.115 | 0.133 | 0.102 | 0.12 | 0.117 | 0.118 | 0.062 | 0.085 | 0.08 | 0.078 | 0.081 | 0.078 | 0.054 | 0.056 | 0.041 | 0.047 | -0.037 | 0 | -0.267 | 0.049 | 0.284 | -0.113 | -0.042 | -0.068 | 0.094 | 0.087 | 0.097 | 0.077 | 0.079 | -0.792 | -0.107 | 0.072 | 0.098 | 0.29 | 0.149 | 0.116 | 0.139 | 0.15 | 0.138 | 0.09 | 0.07 |
Total Other Income Expenses Net
| -43.685 | -57.424 | -52.51 | -35.27 | -36.727 | -35.323 | -32.243 | -126.332 | -27.203 | -31.264 | -41.004 | -13.91 | 1.533 | -24.908 | 73.136 | 2.697 | -11.533 | -10.072 | -14.344 | -37.123 | -14.821 | -13.836 | -13.501 | -12.811 | -12.894 | -10.425 | -9.67 | -16.972 | -7.465 | -6.578 | -5.825 | -5.702 | -5.411 | -5.114 | -4.821 | -4.605 | -3.978 | -3.621 | -3.13 | -2.907 | -2.535 | -1.8 | -1.558 | -1.414 | -1.686 | -1.354 | 0.062 | -1.215 | -0.481 | -0.463 | -0.484 | -0.485 | -0.423 | -0.336 | -0.297 | -0.385 | 0.638 | -1.803 | -0.622 | -0.402 | -0.278 | -0.191 | -0.267 | -0.369 | -0.253 | -0.234 | -0.232 | -0.185 | -0.202 | -0.209 | -0.151 | -0.095 | -0.063 | -0.063 | -0.033 | -0.015 | -0.021 | -3.618 | -0.034 | -0.046 | -0.061 | -0.071 | -0.091 | -0.368 | -0.435 | -0.528 | -0.41 | -0.491 | -0.514 | -0.51 | -0.481 | -0.528 | -0.582 | -0.596 | -0.615 | -1.652 | -0.601 | -1.395 | -0.53 | -8.4 | -0.603 | 2 | 2 | -0.7 | 1.7 | 1.7 | 1.9 | -0.4 | 0 | -1.2 | 1.1 | 0.6 | -0.2 | 0 | 0.1 | 0.1 | -0.4 | 0.1 | -0.1 | -0.1 |
Income Before Tax
| 115.996 | 89.786 | 82 | 101.967 | 89.836 | 75.328 | 69.824 | 38.721 | 64.175 | 53.919 | 38.961 | 65.719 | 82.885 | 31.182 | 137.068 | 63.974 | 45.413 | 43.922 | 29.875 | 9.36 | 27.748 | 27.095 | 25.309 | 22.295 | 19.991 | 16.377 | 15.254 | 7.478 | 16.459 | 12.028 | 14.588 | 11.473 | 7.033 | 13.03 | 9.932 | 10.386 | 8.894 | 6.793 | 6.645 | 8.635 | 4.873 | 5.87 | 6.415 | 6.095 | 5.262 | 4.071 | 3.899 | 4.575 | 3.811 | 2.958 | 3.722 | 3.715 | 2.925 | 3.541 | 3.545 | 0.205 | 2.383 | 4.366 | 3.596 | 1.932 | 0.03 | 3.192 | 4.101 | 3.016 | 2.868 | 3.688 | 5.514 | 5.028 | 4.695 | 4.535 | 5.494 | 4.083 | 4.363 | 2.96 | 3.838 | 2.984 | 3.77 | -0.155 | 2.724 | 2.7 | 2.876 | 2.138 | 2.405 | 2.045 | 1.86 | 0.741 | 1.182 | 1.013 | 0.869 | 0.946 | 0.907 | 0.43 | 0.336 | 0.08 | 0.17 | -2.264 | -0.595 | -5.878 | 0.328 | -1 | 0.8 | 1.2 | 0.9 | 1 | 0.8 | 1.1 | 0.9 | 1.1 | 0 | -2.6 | 2.1 | 1.9 | 2.5 | 0 | 1.6 | 1.8 | 0.8 | 1.2 | 0.6 | 0.3 |
Income Before Tax Ratio
| 0.303 | 0.238 | 0.23 | 0.302 | 0.279 | 0.249 | 0.243 | 0.142 | 0.245 | 0.214 | 0.168 | 0.28 | 0.377 | 0.154 | 0.805 | 0.369 | 0.281 | 0.291 | 0.179 | 0.057 | 0.178 | 0.183 | 0.181 | 0.161 | 0.154 | 0.133 | 0.133 | 0.069 | 0.159 | 0.122 | 0.154 | 0.126 | 0.08 | 0.151 | 0.121 | 0.125 | 0.114 | 0.093 | 0.094 | 0.123 | 0.074 | 0.093 | 0.106 | 0.105 | 0.096 | 0.076 | 0.074 | 0.089 | 0.077 | 0.06 | 0.075 | 0.075 | 0.063 | 0.077 | 0.077 | 0.004 | 0.053 | 0.096 | 0.081 | 0.044 | 0.001 | 0.073 | 0.093 | 0.068 | 0.074 | 0.093 | 0.139 | 0.13 | 0.132 | 0.13 | 0.16 | 0.128 | 0.145 | 0.102 | 0.135 | 0.108 | 0.147 | -0.006 | 0.114 | 0.113 | 0.131 | 0.099 | 0.115 | 0.099 | 0.096 | 0.038 | 0.061 | 0.054 | 0.049 | 0.053 | 0.051 | 0.024 | 0.02 | 0.005 | 0.01 | -0.139 | -0.036 | -0.35 | 0.019 | -0.038 | 0.05 | 0.071 | 0.056 | 0.056 | 0.044 | 0.056 | 0.046 | 0.058 | 0 | -0.198 | 0.151 | 0.144 | 0.269 | 0 | 0.124 | 0.148 | 0.1 | 0.15 | 0.077 | 0.07 |
Income Tax Expense
| 31.056 | 24.385 | 23.056 | 27.365 | 23.526 | 19.778 | 18.388 | 10.145 | 16.986 | 15.619 | 12.865 | 15.758 | 19.345 | 11.715 | 25.093 | 15.063 | 12.34 | 11.38 | 7.896 | 2.677 | 7.923 | 7.527 | 7.036 | 6.408 | 5.649 | 4.556 | 4.18 | 2.112 | 4.853 | 3.138 | 4.318 | 3.131 | 2.101 | 2.507 | 2.68 | 2.854 | 2.638 | 1.776 | 1.722 | 1.523 | 1.403 | 1.334 | 1.785 | 1.759 | 1.445 | 0.954 | 0.987 | 0.809 | 1.173 | 0.928 | 1.099 | 1.099 | 1.025 | 0.827 | 1.163 | -0.47 | 0.709 | 1.169 | 1.317 | 0.505 | 0.01 | 1.277 | 1.698 | 1.248 | 1.121 | 1.457 | 2.051 | 2.3 | 1.951 | 1.724 | 2.092 | 1.539 | 1.681 | 1.147 | 1.486 | 1.236 | 1.433 | -0.059 | 1.035 | 0.972 | -1.24 | 0.769 | 0.866 | 0.386 | 0.651 | 0.259 | 0.414 | 0.162 | 0.312 | 0.28 | 0.363 | 0.041 | 0.172 | 2.6 | 0.073 | 0.304 | -0.237 | -2.594 | 0.131 | 8.4 | -1.8 | -0.2 | -0.4 | -0.8 | -0.3 | -0.4 | -0.3 | 0.5 | -0.1 | -0.6 | 0.4 | 0.2 | 0.5 | 0.5 | 0.2 | 0.3 | 0.2 | 0.5 | 0.3 | 0.1 |
Net Income
| 84.94 | 65.401 | 58.944 | 74.602 | 66.31 | 55.55 | 51.436 | 28.576 | 47.189 | 38.3 | 26.096 | 49.961 | 63.54 | 19.467 | 111.975 | 48.911 | 33.073 | 32.542 | 21.979 | 6.683 | 19.825 | 19.568 | 18.273 | 15.887 | 14.342 | 11.821 | 11.074 | 5.366 | 11.606 | 8.89 | 10.27 | 8.342 | 4.932 | 10.523 | 7.252 | 7.532 | 6.256 | 5.017 | 4.923 | 7.112 | 3.47 | 4.536 | 4.63 | 4.336 | 3.817 | 3.117 | 2.912 | 3.766 | 2.638 | 2.03 | 2.623 | 2.616 | 1.9 | 2.714 | 2.382 | 0.675 | 1.674 | 3.197 | 2.279 | 1.427 | 0.02 | 1.915 | 2.403 | 1.768 | 1.494 | 2.231 | 3.463 | 2.728 | 2.744 | 2.811 | 3.402 | 2.544 | 2.682 | 1.813 | 2.352 | 1.748 | 2.337 | -0.096 | 1.689 | 1.728 | 4.116 | 1.369 | 1.539 | 1.659 | 1.209 | 0.482 | 0.768 | 0.851 | 0.557 | 0.666 | 0.544 | 0.389 | 0.164 | -2.52 | 0.097 | -2.568 | -0.358 | -3.284 | 0.197 | -1 | 0.1 | 1.4 | 1.3 | 1.8 | 1.1 | 1.5 | 1.2 | 0.6 | -12.5 | -2 | 1.7 | 1.7 | 2 | 1.5 | 1.4 | 1.5 | 0.6 | 0.7 | 0.3 | 0.2 |
Net Income Ratio
| 0.222 | 0.173 | 0.165 | 0.221 | 0.206 | 0.183 | 0.179 | 0.105 | 0.18 | 0.152 | 0.112 | 0.213 | 0.289 | 0.096 | 0.658 | 0.282 | 0.204 | 0.216 | 0.131 | 0.04 | 0.127 | 0.132 | 0.131 | 0.115 | 0.11 | 0.096 | 0.096 | 0.049 | 0.112 | 0.091 | 0.108 | 0.091 | 0.056 | 0.122 | 0.088 | 0.091 | 0.08 | 0.069 | 0.07 | 0.102 | 0.053 | 0.072 | 0.077 | 0.075 | 0.07 | 0.058 | 0.056 | 0.073 | 0.054 | 0.042 | 0.053 | 0.053 | 0.041 | 0.059 | 0.052 | 0.014 | 0.038 | 0.07 | 0.051 | 0.032 | 0 | 0.044 | 0.055 | 0.04 | 0.038 | 0.056 | 0.087 | 0.07 | 0.077 | 0.08 | 0.099 | 0.08 | 0.089 | 0.063 | 0.082 | 0.063 | 0.091 | -0.004 | 0.07 | 0.072 | 0.187 | 0.063 | 0.074 | 0.08 | 0.062 | 0.025 | 0.04 | 0.045 | 0.031 | 0.037 | 0.031 | 0.022 | 0.01 | -0.152 | 0.006 | -0.157 | -0.022 | -0.195 | 0.011 | -0.038 | 0.006 | 0.083 | 0.08 | 0.1 | 0.06 | 0.077 | 0.061 | 0.031 | -0.786 | -0.153 | 0.122 | 0.129 | 0.215 | 0.112 | 0.109 | 0.123 | 0.075 | 0.088 | 0.038 | 0.047 |
EPS
| 4.95 | 3.82 | 3.46 | 4.49 | 3.93 | 3.3 | 3.06 | 1.74 | 2.92 | 2.37 | 1.59 | 3.05 | 3.79 | 1.2 | 7.41 | 3.24 | 2.2 | 2.25 | 1.5 | 0.46 | 1.35 | 1.34 | 1.25 | 1.08 | 1.03 | 0.86 | 0.81 | 0.39 | 0.86 | 0.66 | 0.76 | 0.62 | 0.37 | 0.77 | 0.54 | 0.56 | 0.46 | 0.37 | 0.36 | 0.53 | 0.26 | 0.34 | 0.35 | 0.32 | 0.32 | 0.26 | 0.24 | 0.31 | 0.22 | 0.17 | 0.22 | 0.22 | 0.16 | 0.23 | 0.2 | 0.057 | 0.23 | 0.19 | 0.19 | 0.14 | -0.02 | 0.18 | 0.23 | 0.17 | 0.14 | 0.21 | 0.33 | 0.26 | 0.26 | 0.28 | 0.33 | 0.25 | 0.26 | 0.13 | 0.24 | 0.17 | 0.24 | -0.01 | 0.18 | 0.19 | 0.45 | 0.15 | 0.17 | 0.18 | 0.17 | 0.06 | 0.11 | 0.13 | 0.087 | 0.01 | 0.067 | 0.048 | 0.05 | -0.77 | 0.03 | -0.78 | -0.11 | -1 | -0.059 | -0.3 | 0.067 | 0.2 | 0.13 | 0.55 | 0.4 | 0.47 | 0.33 | 0.2 | -4.17 | -0.67 | 0.47 | 0.67 | 0.78 | 0.6 | 0.73 | 0.67 | 0.27 | 0.13 | 0.27 | 0.13 |
EPS Diluted
| 4.88 | 3.76 | 3.4 | 4.34 | 3.87 | 3.26 | 3.01 | 1.71 | 2.86 | 2.32 | 1.55 | 2.97 | 3.66 | 1.16 | 7.14 | 3.12 | 2.09 | 2.11 | 1.41 | 0.42 | 1.28 | 1.26 | 1.18 | 0.99 | 0.97 | 0.82 | 0.77 | 0.35 | 0.81 | 0.63 | 0.73 | 0.62 | 0.36 | 0.75 | 0.52 | 0.54 | 0.45 | 0.36 | 0.35 | 0.51 | 0.25 | 0.33 | 0.34 | 0.31 | 0.31 | 0.26 | 0.24 | 0.31 | 0.22 | 0.17 | 0.22 | 0.22 | 0.16 | 0.23 | 0.2 | 0.057 | 0.23 | 0.19 | 0.19 | 0.14 | -0.02 | 0.18 | 0.23 | 0.17 | 0.14 | 0.21 | 0.33 | 0.26 | 0.26 | 0.26 | 0.33 | 0.24 | 0.26 | 0.13 | 0.23 | 0.17 | 0.23 | -0.009 | 0.16 | 0.18 | 0.41 | 0.14 | 0.15 | 0.17 | 0.15 | 0.06 | 0.093 | 0.12 | 0.073 | 0.009 | 0.067 | 0.048 | 0.05 | -0.77 | 0.03 | -0.78 | -0.11 | -0.93 | -0.059 | -0.3 | 0.067 | 0.2 | 0.13 | 0.55 | 0.4 | 0.47 | 0.33 | 0.2 | -4.17 | -0.6 | 0.47 | 0.6 | 0.71 | 0.6 | 0.6 | 0.53 | 0.27 | 0.067 | 0.2 | 0.13 |
EBITDA
| 196.883 | 166.433 | 155.388 | 179.153 | 152.446 | 134.449 | 197.17 | 184.298 | 182.558 | 163.633 | 151.414 | 109.665 | 125.294 | 71.341 | 168.465 | 94.069 | 74.671 | 59.963 | 45.78 | 62.746 | 58.352 | 43.09 | 41.632 | 47.791 | 45.923 | 57.558 | 28.641 | 37.902 | 36.64 | 24.82 | 33.661 | 30.592 | 25.963 | 37.463 | 36.57 | 38.321 | 34.696 | 30.469 | 28.758 | 28.955 | 26.891 | 26.206 | 24.6 | 24.796 | 22.79 | 20.989 | 17.43 | 19.9 | 19.211 | 19.118 | 19.004 | 17.295 | 17.049 | 17.27 | 18.072 | 54.159 | 16.74 | 15.74 | 17.834 | 57.227 | 15.018 | 17.835 | 18.547 | 18.52 | 15.877 | 16.707 | 18.138 | 17.461 | 15.792 | 15.077 | 15.446 | 13.791 | 13.985 | 12.384 | 12.798 | 11.755 | 11.93 | 11.499 | 10.342 | 10.225 | 9.713 | 8.955 | 8.957 | 9.089 | 8.771 | 8.02 | 7.965 | 7.755 | 7.302 | 7.441 | 7.267 | 6.851 | 6.562 | 6.346 | 6.589 | 5.61 | 6.409 | 5.211 | 7.103 | 15.2 | 7.962 | 6.5 | 5.8 | 7 | 6.4 | 6.2 | 6 | 8.5 | 4.3 | 4 | 5.9 | 6.2 | 6.6 | 6.3 | 6.2 | 5.8 | 4.1 | 4.2 | 3.9 | 2 |
EBITDA Ratio
| 0.514 | 0.441 | 0.435 | 0.85 | 0.894 | 0.874 | 0.686 | 0.674 | 0.696 | 0.65 | 0.652 | 0.213 | 0.761 | 0.573 | 1.151 | 0.637 | 0.608 | 0.615 | 0.631 | 0.517 | 0.635 | 0.616 | 0.631 | 0.781 | 0.76 | 0.691 | 0.683 | 0.546 | 0.633 | 0.609 | 0.598 | 0.629 | 0.562 | 0.59 | 0.595 | 0.624 | 0.585 | 0.548 | 0.524 | 0.494 | 0.521 | 0.511 | 0.408 | 0.505 | 0.484 | 0.448 | 0.447 | 0.417 | 0.439 | 0.451 | 0.424 | 0.143 | 0.422 | 0.423 | 0.443 | 1.197 | 0.375 | 0.411 | 0.424 | 1.302 | 0.354 | 0.41 | 0.423 | 0.42 | 0.409 | 0.42 | 0.456 | 0.45 | 0.445 | 0.431 | 0.45 | 0.433 | 0.464 | 0.427 | 0.449 | 0.425 | 0.465 | 0.445 | 0.431 | 0.428 | 0.441 | 0.414 | 0.429 | 0.44 | 0.45 | 0.415 | 0.413 | 0.41 | 0.412 | 0.413 | 0.408 | 0.387 | 0.397 | 0.382 | 0.391 | 0.343 | 0.388 | 0.511 | 0.404 | 0.582 | 0.381 | 0.417 | 0.358 | 0.389 | 0.47 | 0.467 | 0.474 | 0.445 | 0.27 | 0.305 | 0.424 | 0.47 | 0.71 | 0.47 | 0.481 | 0.475 | 0.513 | 0.525 | 0.5 | 0.465 |